[XOXTECH] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 18.97%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 37,894 36,339 37,040 36,876 35,007 38,767 37,553 0.60%
PBT -6,673 -6,888 -6,149 -5,191 -7,184 -1,897 -2,025 120.96%
Tax -2,107 -4,322 -4,434 -4,610 -5,525 -3,677 -3,312 -25.97%
NP -8,780 -11,210 -10,583 -9,801 -12,709 -5,574 -5,337 39.23%
-
NP to SH -10,242 -11,994 -11,746 -11,350 -14,007 -7,742 -7,721 20.66%
-
Tax Rate - - - - - - - -
Total Cost 46,674 47,549 47,623 46,677 47,716 44,341 42,890 5.78%
-
Net Worth 25,237 26,701 28,338 32,369 34,239 42,244 44,113 -31.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 25,237 26,701 28,338 32,369 34,239 42,244 44,113 -31.01%
NOSH 645,275 586,846 586,846 586,846 586,846 586,846 586,846 6.51%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -23.17% -30.85% -28.57% -26.58% -36.30% -14.38% -14.21% -
ROE -40.58% -44.92% -41.45% -35.06% -40.91% -18.33% -17.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.28 6.22 6.34 6.31 5.99 6.63 6.43 -1.55%
EPS -1.70 -2.05 -2.01 -1.94 -2.40 -1.33 -1.32 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0418 0.0457 0.0485 0.0554 0.0586 0.0723 0.0755 -32.50%
Adjusted Per Share Value based on latest NOSH - 586,846
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.23 4.05 4.13 4.11 3.91 4.33 4.19 0.63%
EPS -1.14 -1.34 -1.31 -1.27 -1.56 -0.86 -0.86 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0282 0.0298 0.0316 0.0361 0.0382 0.0471 0.0492 -30.92%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.045 0.045 0.04 0.05 0.05 0.065 0.085 -
P/RPS 0.72 0.72 0.63 0.79 0.83 0.98 1.32 -33.16%
P/EPS -2.65 -2.19 -1.99 -2.57 -2.09 -4.91 -6.43 -44.53%
EY -37.70 -45.62 -50.26 -38.85 -47.95 -20.39 -15.55 80.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.98 0.82 0.90 0.85 0.90 1.13 -2.96%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 22/08/19 29/05/19 27/02/19 15/11/18 29/08/18 -
Price 0.045 0.045 0.05 0.045 0.05 0.055 0.065 -
P/RPS 0.72 0.72 0.79 0.71 0.83 0.83 1.01 -20.14%
P/EPS -2.65 -2.19 -2.49 -2.32 -2.09 -4.15 -4.92 -33.72%
EY -37.70 -45.62 -40.21 -43.17 -47.95 -24.09 -20.33 50.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.98 1.03 0.81 0.85 0.76 0.86 16.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment